| Revenue | DKK 785K | +35% |
| EBITDA | DKK 785K | +48% |
| Net profit | DKK 1,2M | +73% |
| Total assets | DKK 10,1M | -9% |
| Equity | DKK 4,3M | -19% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 90 | 77 | 87 | 97 | 168 | 331 | 319 | 478 | 511 | 683 | 581 | 785 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 90 | 64 | 87 | 97 | 168 | 331 | 319 | 478 | 511 | 683 | 530 | 785 |
| Depreciation & amort. | -4 | -4 | -4 | -7 | -7 | -14 | -54 | -57 | -72 | -87 | -90 | -313 |
| EBIT | 86 | 61 | 84 | 91 | 161 | 317 | 264 | 421 | 439 | 596 | 440 | 472 |
| Net financials | -26 | 374 | 76 | 135 | 1.346 | -60 | -54 | 403 | 887 | 354 | 300 | 857 |
| Profit before tax | 60 | 435 | 159 | 226 | 1.507 | 256 | 210 | 825 | 1.326 | 950 | 740 | 1.340 |
| Tax | 16 | 9 | 14 | 13 | 27 | 63 | 51 | 85 | 66 | 90 | 40 | 131 |
| Net profit | 44 | 426 | 145 | 213 | 1.480 | 194 | 159 | 739 | 1.260 | 860 | 700 | 1.209 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.377 | 2.409 | 2.525 | 3.634 | 5.654 | 6.918 | 7.179 | 8.444 | 12.145 | 12.559 | 11.007 | 10.066 |
| Equity | 1.261 | 1.587 | 1.733 | 1.842 | 3.216 | 3.301 | 3.350 | 3.976 | 5.122 | 5.464 | 5.364 | 4.333 |
| Long-term debt | 666 | 637 | 607 | 1.473 | 2.360 | 3.137 | 3.029 | 3.516 | 6.194 | 6.017 | 5.012 | 4.830 |
| Short-term debt | 449 | 185 | 186 | 320 | 79 | 479 | 800 | 950 | 829 | 1.078 | 620 | 887 |
| Total debt | 1.116 | 822 | 793 | 1.792 | 2.438 | 3.616 | 3.829 | 4.465 | 7.023 | 7.095 | 5.632 | 5.718 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|